
Hubei Xingfa Chemicals Group Co., Ltd.
SSE:600141.SS
20.43 (CNY) • At close April 30, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 0 | 0 | 509.258 | 423.453 | 381.593 | 445.085 | 325.247 | 159.277 | 449.31 | 940.373 | 1,261.106 | 1,926.832 | 1,723.473 | 1,758.962 | 1,346.793 | 786.186 | 354.646 | 261.864 | 221.919 | 113.21 | 24.232 | 1.326 | 176.648 | 77.398 | 47.083 | 10.777 | 206.845 | 112.842 | 71.796 | 77.107 | 131.347 | 78.067 | 31.566 | 23.447 | 44.017 | 19.474 | 15.079 | -28.379 | 54.292 | 29.175 | 22.186 | 16.028 | 442.892 | 20.555 | 14.837 | -72.332 | 49.928 | 8.194 | 72.685 | 34.726 | 92.613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.909 | 12.448 | 7.461 | 4.28 | 16.566 | 8.488 | 4.424 | 3.486 | 0 | 0 | 2.629 | 3.284 | 11.644 | 2.497 | 3.655 | 1.816 |
Depreciation & Amortization
| 0 | 0 | 0 | 561.531 | 0 | 554.863 | 554.863 | 481.787 | 481.787 | 514.839 | 514.839 | 337.464 | 337.464 | 341.101 | 341.101 | 271.231 | 271.231 | 1,074.631 | -478.367 | 478.367 | 0 | 946.388 | -503.026 | 503.026 | 0 | 885.619 | -429.816 | 429.816 | 0 | 805.825 | -395.665 | 395.665 | 0 | 800.596 | -375.076 | 375.076 | 0 | 663.627 | -344.587 | 344.587 | 0 | 531.664 | -233.272 | 233.272 | 0 | 377.991 | -179.678 | 179.678 | 0 | 300.936 | -139.237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.53 | 15.728 | 15.514 | 15.181 | 20.553 | 15.163 | 11.982 | 14.516 | 0 | 0 | 21.052 | 8.51 | 9.485 | 4.018 | 9.698 | 2.134 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 970.507 | 970.507 | -242.932 | 0 | 3,100.053 | -250.255 | 305.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0.33 | 0 | 1.217 | 1.217 | 3.497 | 0 | 17.917 | -6.861 | 5.193 | 0 | -8.407 | 7.046 | -7.046 | 0 | 32.74 | -16.319 | 16.319 | 0 | 7.583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | 0 | 0 | -1,179.943 | 0 | -971.724 | -971.724 | -724.139 | 0 | -2,692.436 | 1,003.384 | -1,003.384 | 0 | -2,226.864 | 896.005 | -896.005 | 0 | 614.043 | 702.041 | -702.041 | 0 | -722.894 | 618.076 | -618.076 | 0 | -629.657 | 792.507 | -792.507 | 0 | -202.301 | 874.344 | -874.344 | 0 | -218.989 | 682.261 | -682.261 | 0 | -550.566 | 473.13 | -473.13 | 0 | -707.253 | 340.925 | -340.925 | 0 | -703.449 | 435.827 | -435.827 | 0 | -1,053.547 | 984.402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 134.041 | -15.384 | -16.431 | -41.096 | 0.154 | 8.541 | 2.932 | 16.246 | 0 | 0 | 9.275 | 4.292 | 19.204 | 33.665 | 3.799 | 38.356 |
Accounts Receivables
| 0 | 0 | 0 | -1,541.378 | 0 | -563.856 | -563.856 | -1,816.507 | 0 | -2,475.178 | 1,258.479 | -1,258.479 | 0 | -1,420.981 | 863.033 | -863.033 | 0 | -124.579 | 644.304 | -644.304 | 0 | -447.456 | 577.805 | -577.805 | 0 | -471.866 | 935.992 | -935.992 | 0 | 267.304 | 736.549 | -736.549 | 0 | -392.197 | 772.146 | -772.146 | 0 | -421.23 | 636.982 | -636.982 | 0 | -569.826 | 460.483 | -460.483 | 0 | -644.065 | 422.478 | -422.478 | 0 | -748.345 | 873.504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0 | 0 | 320.945 | 0 | -416.261 | -416.261 | 1,092.367 | 0 | -217.259 | -255.095 | 255.095 | 0 | -816.279 | 38.32 | -38.32 | 0 | 672.022 | 55.743 | -55.743 | 0 | -291.375 | 98.103 | -98.103 | 0 | -157.716 | -104.509 | 104.509 | 0 | -450.982 | 120.349 | -120.349 | 0 | 195.436 | -101.864 | 101.864 | 0 | -107.947 | -165.782 | 165.782 | 0 | -141.531 | -116.562 | 116.562 | 0 | -44.101 | 15.238 | -15.238 | 0 | -305.202 | 110.898 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 87.445 | 60.206 | -182.028 | 80.051 | -20.852 | -40.667 | -71.369 | 59.261 | 0 | 0 | -11.381 | 25.946 | 10.403 | -19.828 | 15.205 | 28.587 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -45.154 | 0 | -29.155 | -10.373 | 10.373 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | 0 | 0 | 40.49 | 0 | 8.393 | 8.393 | 45.154 | 0 | 29.155 | 10.373 | -10.373 | 0 | 10.396 | -5.348 | 5.348 | 0 | 66.6 | 1.994 | -1.994 | 0 | 15.937 | -57.832 | 57.832 | 0 | -0.074 | -38.976 | 38.976 | 0 | -18.622 | 17.446 | -17.446 | 0 | -22.228 | 11.98 | -11.98 | 0 | -21.389 | 1.929 | -1.929 | 0 | 4.104 | -2.996 | 2.996 | 0 | -15.283 | -1.89 | 1.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.597 | -75.589 | 165.597 | -121.147 | 21.007 | 49.209 | 74.301 | -43.015 | 0 | 0 | 20.657 | -21.654 | 8.8 | 53.493 | -11.406 | 9.77 |
Other Non Cash Items
| 0 | 0 | -172.306 | 1,195.281 | -870.563 | -415.808 | -453.698 | 1,365.401 | -481.787 | -940.373 | -1,261.106 | 1,237.54 | -95.492 | 1,309.054 | 120.074 | 639.756 | 361.295 | -601.319 | -91.115 | 654.039 | 100.282 | -425.275 | 209.911 | 589.133 | 128.483 | 613.062 | -478.648 | 945.491 | 160.6 | 349.159 | -54.212 | 652.378 | 137.446 | 36.474 | -76.989 | 315.556 | 187.268 | -42.242 | 57.033 | 301.321 | 232.54 | 416.368 | -460.928 | 152.581 | 238.222 | 250.217 | -155.722 | 360.956 | 40.433 | -177.356 | 133.811 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -65.994 | 33.206 | 119.932 | -13.075 | 14.306 | 0.681 | 75.57 | -1.1 | 0 | 0 | 3.49 | -1.46 | 24.969 | 7.663 | 10.369 | 4 |
Operating Cash Flow
| 0 | 0 | 336.952 | 1,057.203 | -488.97 | 584.14 | 426.411 | 1,042.89 | 449.31 | 940.373 | 1,261.106 | 2,808.744 | 1,290.517 | 2,726.916 | 1,125.766 | 1,154.711 | 444.711 | 1,381.958 | 338.158 | 559.895 | 124.513 | -192.872 | 501.609 | 551.481 | 175.566 | 879.802 | 90.888 | 695.643 | 232.396 | 1,029.79 | 555.814 | 251.765 | 169.012 | 641.528 | 274.213 | 27.845 | 202.347 | 42.441 | 239.867 | 201.953 | 254.725 | 256.806 | 89.617 | 65.483 | 253.059 | -147.573 | 150.354 | 113.001 | 113.117 | 158.307 | 87.187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 105.486 | 45.999 | 126.475 | -34.71 | 51.579 | 32.873 | 94.907 | 33.148 | 0 | 0 | 36.447 | 14.625 | 65.301 | 47.842 | 27.522 | 46.307 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -398.144 | -401.858 | -137.387 | -426.064 | -538.072 | -600.149 | -629.756 | -551.865 | -650.44 | -630.544 | -430.487 | -914.165 | -388.82 | -600.641 | -365.353 | -201.263 | -223.081 | -309.141 | -383.086 | -181.762 | -165.427 | 235.065 | -411.172 | -622.838 | -322.407 | 60.905 | -295.329 | -399.526 | -319.762 | -93.303 | -127.969 | -316.187 | -391.113 | 5.88 | -91.623 | -598.344 | -272.179 | -55.181 | -271.74 | -614.929 | -328.55 | -117.067 | -285.462 | -513.014 | -171.144 | 386.421 | -223.677 | -557.989 | -900.379 | -788.188 | -755.667 | -651.366 | -677.892 | -306.669 | -384.215 | -605.842 | -290.594 | -535.614 | -7.386 | -434 | -125.764 | -97.495 | -143.726 | -146.028 | -70.207 | -33.119 | -103.753 | -26.062 | -51.505 | -26.967 | -66.538 | -93.116 | -62.724 | -57.608 | -128.176 | -51.413 | -29.064 | -94.905 | -42.932 | -63.613 | -127.495 | -170.699 | -29.804 | -63.816 | -78.75 | -322.62 | -23.069 | -89.129 | -9.848 |
Acquisitions Net
| 0 | 24.644 | 0 | 28.088 | 2.851 | -170.942 | -129.742 | -10.65 | 28.145 | -105.746 | 498.162 | -0.532 | -20.967 | -56.008 | 3.579 | 194.104 | 66 | 4.549 | 0.432 | 0 | 0 | -30.553 | 0 | 8.415 | -0 | 156.025 | -50.519 | 124.877 | -209.948 | 0 | 120 | -120 | 0 | 176.725 | 0.958 | 0 | 0 | -0.03 | 0 | 0 | 0 | 108.287 | 0 | 0 | 0 | 11.969 | 0 | 557.999 | 900.379 | 27.27 | 0 | 0 | 0 | -2.651 | 7.299 | 26.673 | -28.645 | 6.148 | 0 | 0 | 0 | 177.099 | -29.139 | -75.722 | -78.5 | 59.216 | -51 | 0 | -24 | -4.913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 93.867 | 44.405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -790 | -679.221 | -3.5 | -20.5 | 0 | 90.4 | -199.193 | -136.182 | -77.211 | -145.067 | -113.89 | -24.274 | -5.76 | 103.049 | -72.95 | -289.853 | -6.32 | -31.34 | -22 | 0 | 0 | -25 | -63.6 | -20 | -66.2 | 5.245 | -55.265 | -90 | -155.582 | 0 | 0 | 0 | 0 | 203.031 | -244.509 | 0 | -77.545 | -119.144 | 0 | 0 | 0 | 0 | 0 | 0 | -1.776 | 11.9 | -11.9 | -25.289 | -55.2 | -8 | -49.54 | 0 | 0 | -19.923 | -11.96 | 0 | 0 | 2.138 | 0 | 0 | -2.68 | -99.326 | 0 | 0 | 0 | -83.159 | 4.346 | 0 | 0 | -37.3 | -7.2 | 4.32 | -6.32 | -27.282 | 0 | 0 | 0 | -3.796 | -0.254 | 0 | 0 | -3.146 | 0 | 0 | -0.4 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 37.636 | 23.369 | 6.128 | 0.032 | 10 | 123.618 | 46.921 | 402.172 | 20 | 90.46 | 56.98 | 137.926 | 0.708 | 72.604 | -102.743 | 123.053 | 0 | 13.997 | 34.8 | 0 | 0 | 74.357 | 33.596 | 0.021 | 2.517 | 14.073 | 25.321 | 0.032 | 0 | 25.5 | 0 | 0 | 0 | 13.193 | 1.929 | 0 | 0 | 1 | 3.121 | 0 | 0 | 0 | 2.39 | 0 | 0 | 69.229 | 2.517 | 58.578 | 3.139 | -3.684 | 0 | 0 | 0 | 3 | 0.079 | 0 | 0 | 0.454 | 0 | 0 | 12 | 11.195 | 0 | 0 | 0 | -10.901 | 0.122 | 0 | 0 | 14.493 | 0 | 0 | 0 | 2.792 | 1.623 | 4.613 | 8.197 | 16.734 | 0.308 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.198 | 0 | 0 |
Other Investing Activites
| -19.876 | 20.711 | -45.25 | 3.294 | -1.924 | -30.146 | 0.735 | -89.463 | -24.69 | 40.924 | -506.33 | 317.692 | 11.64 | -97.407 | 21.929 | 231.765 | 50.443 | -38.537 | 184.632 | 126.688 | -366 | 132.901 | -17.932 | -39.922 | 28.337 | -3.841 | -256.449 | 121.624 | -73.593 | 6.062 | 15.865 | 32.486 | -73.206 | -59.4 | -23.207 | -37.749 | 7.745 | 550.924 | -292.682 | -245.211 | 4 | 379.994 | 135.896 | -295.187 | 41.426 | 950.429 | -193.433 | -730.478 | -0 | -173.833 | 28.264 | -232.971 | -677.892 | 42.909 | -2.8 | -32.615 | 0 | 310.977 | -2.479 | -78.728 | -16.009 | -216.321 | 21.063 | 27.206 | -70.207 | 9.19 | 15.596 | 12.25 | 4.02 | 33.475 | -66.538 | 31.572 | -49.951 | -0 | 1.3 | 1.534 | 0.456 | -1.038 | 1.473 | -2.154 | -127.495 | 0.238 | -29.804 | 0.062 | -78.75 | 0.008 | -23.069 | 0.052 | -9.848 |
Investing Cash Flow
| -1,170.384 | -1,012.354 | -180.009 | -415.151 | -537.145 | -587.219 | -911.034 | -385.988 | -704.196 | -749.972 | -495.566 | -483.354 | -403.199 | -578.403 | -416.374 | -259.35 | -178.958 | -360.472 | -185.654 | -55.074 | -531.427 | 386.771 | -459.107 | -682.739 | -357.753 | 227.163 | -657.563 | -243.025 | -758.884 | -61.741 | -112.104 | -283.701 | -464.319 | 162.704 | -357.409 | -636.093 | -341.979 | 377.599 | -561.3 | -860.14 | -324.55 | 262.928 | -147.177 | -808.201 | -131.494 | 1,417.979 | -426.493 | -1,255.179 | -952.441 | -946.436 | -776.943 | -884.337 | -677.892 | -283.333 | -391.676 | -611.784 | -319.239 | -218.035 | -9.866 | -512.728 | -132.453 | -125.521 | -151.802 | -194.544 | -148.707 | -58.773 | -139.034 | -13.811 | -71.485 | -21.212 | -73.738 | -57.223 | -118.995 | -82.098 | -125.253 | -45.267 | -20.41 | -83.006 | -41.404 | -65.767 | -127.495 | -173.607 | -29.804 | -63.754 | -79.15 | -322.612 | -22.871 | -89.077 | -9.848 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 444.08 | -404.444 | -249.127 | 192.108 | 1,114.964 | 0 | -223.227 | 231.91 | 389.713 | -796.882 | 1,728.55 | -1,439.856 | -513.863 | -681.623 | -209.545 | -895.28 | -265.294 | -1,149.6 | -382.148 | -5.713 | 797.891 | -1,475.377 | 130.794 | 1,350.361 | -172.939 | -912.132 | 389.64 | 648.146 | -194.904 | -459.177 | -511.028 | 242.499 | 268.529 | -1,862.389 | 233.035 | 402.669 | 684.966 | -161.933 | 1,054.913 | -9.441 | 646.729 | -93.601 | 232.432 | -183.657 | 694.608 | -1,154.706 | 403.396 | 887.277 | 440.199 | 144.973 | 640.404 | 825.504 | 1,057.848 | -219.805 | 378.952 | 763.541 | 313.127 | -60.9 | -25 | 1.282 | 469.29 | -33.424 | 264.632 | 330.5 | 152 | -199.798 | 25.44 | -99.017 | 61.877 | -24.12 | -29.6 | -100.4 | 89 | 15.09 | 79 | -41.35 | 93 | 109.747 | 4.275 | -49.483 | 119.916 | 221.127 | -33.599 | 41.336 | 68.536 | 228.954 | 59.291 | 65.846 | -31.568 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | -200.049 | 200.049 | 0 | -3.429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | -200.199 | 200.049 | -200.049 | 0 | -0.263 | 0 | 0 | 0 | -38.182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -105.641 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -70.429 | -40.722 | -106.693 | -748.63 | -89.366 | -1,103.292 | -95.628 | -1,178.844 | -96.889 | -555.862 | -142.254 | -706.546 | -113.446 | -16.723 | -484.273 | -100.562 | -139.968 | -73.705 | -298.79 | -198.537 | -133.702 | -350.68 | -171.053 | -256.586 | -239.489 | -84.47 | -154.065 | -369.362 | -148.232 | -59.273 | -309.671 | -195.082 | -157.573 | -20.906 | -246.908 | -255.091 | -147.998 | -21.388 | -283.497 | -288.701 | -212.646 | -133.093 | -189.137 | -185.076 | -135.243 | -2.949 | -286.553 | -265.34 | -123.476 | -62.132 | -101.901 | -169.288 | -53.575 | -138.11 | -8.604 | -121.295 | -30.646 | -76.45 | -61.437 | -37.834 | -25.238 | -7.837 | -22.066 | -96.685 | -18.793 | -10.393 | -26.017 | -63.332 | -23.812 | -25.664 | -36.329 | -35.722 | -19.19 | -15.705 | -27.878 | -27.214 | -19.497 | -20.586 | -36.145 | -11.917 | -19.442 | -15.673 | -12.136 | -10.1 | -14.388 | -16.11 | -17.904 | 0 | 0 |
Other Financing Activities
| 1,013.316 | 273.93 | -3 | -331.961 | -3 | -291.043 | -3 | 161.797 | -20.132 | 512.455 | -543.822 | -19.158 | -247.153 | 192.162 | 538.145 | 248.939 | -97.195 | 924.553 | 154.374 | -476.421 | -23.979 | 1,853.35 | -384.422 | -691.269 | 128.904 | 302.172 | -142.195 | -268.565 | 1,370.653 | -267.777 | 517.417 | 100 | 0 | 818.758 | 245.018 | 587.667 | -350.667 | -696.118 | 0 | 1,075.143 | -556.143 | -811.988 | 577.201 | 1,094.814 | -518.565 | -163.414 | 15.969 | 273.906 | -117.32 | 1,713.843 | 107.315 | 65.775 | -6.687 | 331.507 | -14.262 | 15.114 | 16.03 | 48 | -38.802 | 337.428 | 2.488 | -32.03 | -121.617 | -60.205 | -10.328 | -59.325 | -0.206 | -21.215 | -10.787 | -19.435 | -8.545 | -8.275 | 268.67 | -3.938 | -2.778 | -8.475 | 0.893 | 19.339 | 7.285 | -7.234 | 0.426 | 0.501 | 1.34 | 0.557 | 0.183 | 2.114 | -0 | -18.788 | 0 |
Financing Cash Flow
| 1,386.967 | -171.236 | -358.82 | -888.483 | 1,022.598 | -443.036 | -321.855 | -1,004.632 | 272.692 | -843.982 | 1,042.474 | -2,389.36 | -889.299 | -689.539 | -349.019 | -1,025.835 | -502.457 | -386.968 | -526.564 | -680.672 | 640.21 | 27.294 | -424.68 | 402.507 | -283.524 | -789.692 | 93.379 | -95.422 | 1,027.518 | -832.928 | -303.283 | 147.417 | 110.956 | -1,064.537 | 177.902 | 735.246 | 186.301 | -879.438 | 771.415 | 777 | -122.059 | -1,038.682 | 620.496 | 726.081 | 40.8 | -1,315.171 | 132.812 | 895.844 | 199.403 | 1,796.683 | 645.818 | 721.991 | 997.586 | -26.408 | 356.087 | 657.36 | 298.511 | -89.35 | -125.239 | 300.876 | 446.54 | -73.291 | 86.711 | 173.61 | 122.879 | -269.516 | -0.783 | -183.564 | 27.277 | -69.219 | -74.474 | -144.397 | 338.48 | -4.553 | 48.344 | -77.039 | 74.409 | 108.5 | -24.585 | -68.634 | 100.901 | 205.955 | -44.395 | 31.793 | 54.33 | 214.958 | 41.386 | 47.057 | -31.568 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.257 | 5.561 | -1.024 | 3.667 | 0.528 | -13.04 | 2.33 | 28.584 | -945.805 | 7.726 | 6.567 | 6.268 | 2.583 | -17.096 | 2.638 | -2.8 | 1.517 | -24.115 | 0 | 0.531 | 0.432 | 7.473 | 0 | 0 | -1.825 | 21.936 | 0 | 2.324 | -1.28 | -11.291 | 0.013 | 0.854 | 0 | -1.143 | 0.017 | 0.567 | 0 | 0.03 | 0.036 | 0.387 | 0 | -0.633 | 0.098 | 0.267 | 0 | 0.371 | -0.118 | -0.149 | 0 | -0.782 | 0.454 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.857 | 0 | 0 | 0 | 5.43 | 0.462 | -4.301 | -1.871 | -1.744 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -135.778 | -365.894 | -202.9 | -151.681 | -90.749 | -459.155 | -804.148 | -422.646 | -927.999 | -833.275 | 2,627.863 | -57.701 | 0.602 | 1,379.887 | 363.011 | -175.775 | -235.188 | 699.393 | -374.06 | -175.321 | 233.728 | 236.753 | -382.178 | 271.249 | -467.536 | 339.374 | -425.296 | 311.52 | 499.75 | 101.821 | 58.861 | 116.335 | -184.351 | -261.448 | 94.722 | 127.565 | 46.669 | -459.368 | 450.018 | 119.2 | -191.884 | -519.445 | 563.034 | -16.37 | 162.364 | -45.491 | -143.445 | -246.022 | -640.381 | 997.582 | -43.484 | -32.869 | 360.31 | -104.906 | 75.89 | 154.032 | 110.591 | -60.617 | -30.246 | -190.797 | 327.322 | -9.038 | 31.253 | -57.193 | 81.201 | -61.518 | -77.699 | -10.724 | -2.549 | -66.205 | -103.187 | 0.47 | 214.26 | 18.71 | -30.911 | 4.169 | 19.289 | 77.073 | -33.116 | -39.494 | 6.554 | 32.348 | -74.199 | 4.486 | -10.195 | -42.352 | 66.358 | -14.498 | 4.89 |
Cash At End Of Period
| 1,102.214 | 1,237.993 | 1,603.887 | 1,996.464 | 2,148.145 | 2,023.228 | 2,482.383 | 3,286.531 | 3,709.176 | 4,637.176 | 5,470.451 | 2,842.588 | 2,900.29 | 2,899.688 | 1,519.801 | 1,156.79 | 1,332.564 | 1,570.531 | 871.138 | 1,245.198 | 1,420.519 | 1,221.521 | 984.768 | 1,366.946 | 1,095.698 | 1,563.234 | 1,223.859 | 1,649.155 | 1,337.635 | 837.886 | 736.065 | 677.204 | 560.868 | 745.219 | 1,006.667 | 911.945 | 784.38 | 737.711 | 1,197.079 | 747.06 | 627.86 | 819.744 | 1,339.189 | 776.155 | 792.525 | 630.161 | 675.652 | 819.097 | 1,065.119 | 1,705.5 | 707.918 | 751.402 | 784.271 | 418.962 | 523.868 | 447.979 | 293.947 | 183.356 | 243.973 | 274.219 | 465.016 | 137.694 | 146.732 | 115.479 | 172.672 | 89.021 | 150.539 | 228.238 | 238.962 | 251.511 | 317.716 | 420.903 | 420.433 | 206.173 | 187.463 | 218.374 | 214.204 | 194.916 | 117.843 | 150.959 | 190.453 | 32.348 | -74.199 | 165.506 | 161.019 | 171.215 | 213.567 | 147.209 | 161.707 |